Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.93% first-year return on $236k initial cash invested.
-23.93%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,819
Rent
-$4,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $6,522 expenses = $4,703 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,374
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,819
Total Expenses
$6,522
Mortgage P&I
281%
$5,109
Property Taxes
8%
$154
Home Insurance
21%
$385
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455